Home › 12 & 14 Waverly Street, Framingham MA 01702 › Analyze

Property Analyzer

12 & 14 Waverly Street, Framingham MA 01702 — $1,530,000 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.

Rent roll (per unit)

Set all units to
Total monthly rent: $4,600 (2 units)

Assumptions (edit anything)

Results

Gross scheduled income$55,200/yr
Net operating income (NOI)$9,606/yr
Cap rate0.6%
GRM27.7
Loan amount$1,147,500
Mortgage (P&I)$7,634/mo
Annual cash flow$-82,006
Cash-on-cash return-21.4%
DSCR0.10

Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.

← Back to listing